Valuation for CAT - findataslice
 CATERPILLAR INC
Q4-CY2025Q3-CY2025Q2-CY2025Q1-CY2025Q4-CY2024Q3-CY2024Q2-CY2024Q1-CY2024Q4-CY2023Q3-CY2023Q2-CY2023Q1-CY2023Q4-CY2022Q3-CY2022Q2-CY2022Q1-CY2022Q4-CY2021Q3-CY2021Q2-CY2021Q1-CY2021Q4-CY2020Q3-CY2020Q2-CY2020Q1-CY2020Q4-CY2019Q3-CY2019Q2-CY2019Q1-CY2019Q4-CY2018Q3-CY2018Q2-CY2018Q1-CY2018Q4-CY2017Q3-CY2017Q2-CY2017Q1-CY2017Q4-CY2016Q3-CY2016Q2-CY2016Q1-CY2016Q4-CY2015Q3-CY2015Q2-CY2015Q1-CY2015Q4-CY2014Q3-CY2014Q2-CY2014Q1-CY2014Q4-CY2013
Balance Sheet Date2025-Jun-302025-Mar-312024-Dec-312024-Sep-302024-Jun-302024-Mar-312023-Dec-312023-Sep-302023-Jun-302023-Mar-312022-Dec-312022-Sep-302022-Jun-302022-Mar-312021-Dec-312021-Sep-302021-Jun-302021-Mar-312020-Dec-312020-Sep-302020-Jun-302020-Mar-312019-Dec-312019-Sep-302019-Jun-302019-Mar-312018-Dec-312018-Sep-302018-Jun-302018-Mar-312017-Dec-312017-Sep-302017-Jun-302017-Mar-312016-Dec-312016-Sep-302016-Jun-302016-Mar-312015-Dec-312015-Sep-302015-Jun-302015-Mar-312014-Dec-312014-Sep-302014-Jun-302014-Mar-312013-Dec-31
Fiscal PeriodQ2-FY2025Q1-FY2025Q4-FY2024Q3-FY2024Q2-FY2024Q1-FY2024Q4-FY2023Q3-FY2023Q2-FY2023Q1-FY2023Q4-FY2022Q3-FY2022Q2-FY2022Q1-FY2022Q4-FY2021Q3-FY2021Q2-FY2021Q1-FY2021Q4-FY2020Q3-FY2020Q2-FY2020Q1-FY2020Q4-FY2019Q3-FY2019Q2-FY2019Q1-FY2019Q4-FY2018Q3-FY2018Q2-FY2018Q1-FY2018Q4-FY2017Q3-FY2017Q2-FY2017Q1-FY2017Q4-FY2016Q3-FY2016Q2-FY2016Q1-FY2016Q4-FY2015Q3-FY2015Q2-FY2015Q1-FY2015Q4-FY2014Q3-FY2014Q2-FY2014Q1-FY2014Q4-FY2013
Close Price of Common Stock486.85$477.13$388.12$329.80$362.73$391.11$333.04$366.35$295.83$272.93$246.15$228.96$239.50$164.22$178.75$222.80$206.66$191.85$217.70$232.00$182.05$149.36$126.60$116.22$147.70$126.41$136.38$135.46$126.95$152.49$135.66$147.39$157.58$124.68$
Market Cap of Common Stock228,089,225,000$223,535,405,000$182,804,520,000$157,611,420,000$175,126,044,000$189,649,239,000$162,956,472,000$182,952,693,000$150,604,507,500$139,221,593,000$126,988,785,000$118,212,048,000$124,635,800,000$86,691,738,000$95,345,250,000$119,398,520,000$111,782,394,000$105,037,875,000$119,256,060,000$126,506,873,500$98,907,765,000$80,878,440,000$68,617,200,000$63,932,622,000$81,633,790,000$71,115,453,000$77,968,446,000$77,957,230,000$74,913,195,000$90,624,807,000$81,111,114,000$88,080,264,000$93,744,342,000$73,685,880,000$
Market Cap of Common Stock QoQ%2.04%22.28%15.98%(10.00%)(7.66%)16.38%(10.93%)21.48%8.18%9.63%7.43%(5.15%)43.77%(9.08%)(20.15%)6.81%6.42%(11.92%)(5.73%)27.90%22.29%17.87%7.33%(21.68%)14.79%(8.79%).01%4.06%(17.34%)11.73%(7.91%)(6.04%)27.22%
Market Cap of Common Stock YoY%30.24%17.87%12.18%(13.85%)16.28%36.22%28.32%54.77%20.84%60.59%33.19%(.99%)11.50%(17.47%)(20.05%)(5.62%)13.02%29.87%73.80%97.88%21.16%13.73%(11.99%)(17.99%)8.97%(21.53%)(3.88%)(11.49%)(20.09%)22.99%
Common Shares Outstanding468,500,000471,000,000477,900,000482,800,000484,900,000489,300,000499,400,000509,100,000510,100,000515,900,000516,300,000520,400,000527,900,000533,400,000535,900,000540,900,000547,500,000547,800,000545,300,000543,300,000541,500,000542,000,000550,100,000552,700,000562,600,000571,700,000575,500,000590,100,000594,300,000597,900,000597,600,000594,900,000591,000,000589,100,000586,500,000585,100,000584,200,000583,900,000582,300,000582,200,000602,600,000603,600,000606,200,000605,400,000627,800,000624,200,000637,800,000
Common Shares Outstanding QoQ%(.53%)(1.44%)(1.02%)(.43%)(.90%)(2.02%)(1.91%)(.20%)(1.12%)(.08%)(.79%)(1.42%)(1.03%)(.47%)(.92%)(1.21%)(.06%).46%.37%.33%(.09%)(1.47%)(.47%)(1.76%)(1.59%)(.66%)(2.47%)(.71%)(.60%).05%.45%.66%.32%.44%.24%.15%.05%.28%.02%(3.39%)(.17%)(.43%).13%(3.57%).58%(2.13%).22%
Common Shares Outstanding YoY%(3.38%)(3.74%)(4.31%)(5.17%)(4.94%)(5.16%)(3.27%)(2.17%)(3.37%)(3.28%)(3.66%)(3.79%)(3.58%)(2.63%)(1.72%)(.44%)1.11%1.07%(.87%)(1.70%)(3.75%)(5.20%)(4.41%)(6.34%)(5.33%)(4.38%)(3.70%)(.81%).56%1.49%1.89%1.68%1.16%.89%.72%.50%(3.05%)(3.26%)(3.94%)(3.83%)(4.01%)(3.30%)(4.96%)(4.87%)(3.06%)(5.07%)(2.63%)
Total Revenue TTM63,139,000,000$63,259,000,000$64,809,000,000$65,664,000,000$66,368,000,000$66,997,000,000$67,060,000,000$66,587,000,000$64,771,000,000$61,700,000,000$59,427,000,000$56,628,000,000$54,031,000,000$52,673,000,000$50,971,000,000$48,408,000,000$45,892,000,000$43,000,000,000$41,748,000,000$43,657,000,000$46,534,000,000$50,969,000,000$53,800,000,000$54,998,000,000$55,750,000,000$54,597,000,000$53,281,000,000$51,133,000,000$48,336,000,000$45,696,000,000$42,676,000,000$39,367,000,000$37,117,000,000$36,123,000,000$35,773,000,000$37,206,000,000$39,028,000,000$40,966,000,000$44,147,000,000$47,329,000,000$49,802,000,000$51,610,000,000$52,142,000,000$52,288,000,000$52,208,000,000$52,703,000,000$52,694,000,000$
Total Revenue16,569,000,000$14,249,000,000$16,215,000,000$16,106,000,000$16,689,000,000$15,799,000,000$17,070,000,000$16,810,000,000$17,318,000,000$15,862,000,000$16,597,000,000$14,994,000,000$14,247,000,000$13,589,000,000$13,798,000,000$12,397,000,000$12,889,000,000$11,887,000,000$11,235,000,000$9,881,000,000$9,997,000,000$10,635,000,000$13,144,000,000$12,758,000,000$14,432,000,000$13,466,000,000$14,342,000,000$13,510,000,000$13,279,000,000$12,150,000,000$12,194,000,000$10,713,000,000$10,639,000,000$9,130,000,000$8,885,000,000$8,463,000,000$9,645,000,000$8,780,000,000$10,318,000,000$10,285,000,000$11,583,000,000$11,961,000,000$13,500,000,000$12,758,000,000$13,391,000,000$12,493,000,000$13,646,000,000$
Total Revenue QoQ%16.28%(12.13%).68%(3.49%)5.63%(7.45%)1.55%(2.93%)9.18%(4.43%)10.69%5.24%4.84%(1.52%)11.30%(3.82%)8.43%5.80%13.70%(1.16%)(6.00%)(19.09%)3.03%(11.60%)7.17%(6.11%)6.16%1.74%9.29%(.36%)13.82%.70%16.53%2.76%4.99%(12.26%)9.85%(14.91%).32%(11.21%)(3.16%)(11.40%)5.82%(4.73%)7.19%(8.45%)7.64%
Total Revenue YoY%(.72%)(9.81%)(5.01%)(4.19%)(3.63%)(.40%)2.85%12.11%21.56%16.73%20.29%20.95%10.54%14.32%22.81%25.46%28.93%11.77%(14.52%)(22.55%)(30.73%)(21.02%)(8.35%)(5.57%)8.68%10.83%17.62%26.11%24.81%33.08%37.24%26.59%10.31%3.99%(13.89%)(17.72%)(16.73%)(26.60%)(23.57%)(19.38%)(13.50%)(4.26%)(1.07%).63%(3.57%).07%(11.14%)
Gross Margin34.78%37.08%36.35%37.50%39.18%38.84%35.47%37.04%36.11%36.31%30.02%31.96%29.99%29.66%27.50%30.49%31.10%32.60%24.80%23.37%21.98%24.90%24.87%26.69%25.85%27.63%25.40%27.69%29.05%29.50%26.48%28.33%26.53%25.51%15.13%22.88%23.08%22.30%20.14%23.46%25.11%26.76%22.23%24.49%23.85%24.46%22.75%
Earnings to Common Shareholders TTM9,437,000,000$9,939,000,000$10,792,000,000$10,677,000,000$11,007,000,000$11,248,000,000$10,335,000,000$9,113,000,000$8,360,000,000$7,111,000,000$6,705,000,000$7,371,000,000$6,756,000,000$6,496,000,000$6,489,000,000$5,149,000,000$4,391,000,000$3,436,000,000$2,998,000,000$3,316,000,000$4,142,000,000$5,304,000,000$6,093,000,000$6,043,000,000$6,276,000,000$6,363,000,000$6,147,000,000$3,800,000,000$3,132,000,000$2,227,000,000$754,000,000$882,000,000$106,000,000$(146,000,000$)(67,000,000$)1,010,000,000$1,286,000,000$1,538,000,000$2,512,000,000$3,363,000,000$3,821,000,000$4,018,000,000$3,695,000,000$3,941,000,000$3,870,000,000$3,831,000,000$3,789,000,000$
Earnings to Common Shareholders2,179,000,000$2,003,000,000$2,791,000,000$2,464,000,000$2,681,000,000$2,856,000,000$2,676,000,000$2,794,000,000$2,922,000,000$1,943,000,000$1,454,000,000$2,041,000,000$1,673,000,000$1,537,000,000$2,120,000,000$1,426,000,000$1,413,000,000$1,530,000,000$780,000,000$668,000,000$458,000,000$1,092,000,000$1,098,000,000$1,494,000,000$1,620,000,000$1,881,000,000$1,048,000,000$1,727,000,000$1,707,000,000$1,665,000,000$(1,299,000,000$)1,059,000,000$802,000,000$192,000,000$(1,171,000,000$)283,000,000$550,000,000$271,000,000$(94,000,000$)559,000,000$802,000,000$1,245,000,000$757,000,000$1,017,000,000$999,000,000$922,000,000$1,003,000,000$
Earnings to Common Shareholders QoQ%8.79%(28.23%)13.27%(8.09%)(6.13%)6.73%(4.22%)(4.38%)50.39%33.63%(28.76%)22.00%8.85%(27.50%)48.67%.92%(7.65%)96.15%16.77%45.85%(58.06%)(.55%)(26.51%)(7.78%)(13.88%)79.49%(39.32%)1.17%2.52%228.18%(222.66%)32.05%317.71%116.40%(513.78%)(48.55%)102.95%388.30%(116.82%)(30.30%)(35.58%)64.47%(25.57%)1.80%8.35%(8.08%)6.03%
Earnings to Common Shareholders YoY%(18.72%)(29.87%)4.30%(11.81%)(8.25%)46.99%84.04%36.89%74.66%26.42%(31.42%)43.13%18.40%.46%171.80%113.47%208.52%40.11%(28.96%)(55.29%)(71.73%)(41.95%)4.77%(13.49%)(5.10%)12.97%180.68%63.08%112.84%767.19%(10.93%)274.21%45.82%(29.15%)(1,145.75%)(49.37%)(31.42%)(78.23%)(112.42%)(45.03%)(19.72%)35.03%(24.53%)7.51%4.06%4.77%43.90%
Profit Margin
Equity to Common Shareholders18,663,000,000$18,070,000,000$19,494,000,000$19,403,000,000$17,136,000,000$17,645,000,000$19,503,000,000$20,507,000,000$18,256,000,000$18,170,000,000$15,891,000,000$15,622,000,000$15,759,000,000$17,097,000,000$16,516,000,000$16,695,000,000$16,880,000,000$16,617,000,000$15,378,000,000$14,994,000,000$13,777,000,000$14,239,000,000$14,629,000,000$14,993,000,000$14,878,000,000$15,478,000,000$14,080,000,000$15,890,000,000$14,942,000,000$13,719,000,000$13,766,000,000$15,697,000,000$14,079,000,000$13,228,000,000$13,228,000,000$15,715,000,000$15,303,000,000$15,753,000,000$14,885,000,000$15,995,000,000$17,150,000,000$17,063,000,000$16,826,000,000$18,896,000,000$20,923,000,000$20,369,000,000$20,878,000,000$
Equity to Common Shareholders QoQ593,000,000$(1,424,000,000$)91,000,000$2,267,000,000$(509,000,000$)(1,858,000,000$)(1,004,000,000$)2,251,000,000$86,000,000$2,279,000,000$269,000,000$(137,000,000$)(1,338,000,000$)581,000,000$(179,000,000$)(185,000,000$)263,000,000$1,239,000,000$384,000,000$1,217,000,000$(462,000,000$)(390,000,000$)(364,000,000$)115,000,000$(600,000,000$)1,398,000,000$(1,810,000,000$)948,000,000$1,223,000,000$(47,000,000$)(1,931,000,000$)1,618,000,000$851,000,000$15,000,000$(2,487,000,000$)412,000,000$(450,000,000$)868,000,000$(1,110,000,000$)(1,155,000,000$)87,000,000$237,000,000$(2,070,000,000$)(2,027,000,000$)554,000,000$(509,000,000$)2,701,000,000$
Equity to Common Shareholders QoQ%3.28%(7.31%).47%13.23%(2.89%)(9.53%)(4.90%)12.33%.47%14.34%1.72%(.87%)(7.83%)3.52%(1.07%)(1.10%)1.58%8.06%2.56%8.83%(3.25%)(2.67%)(2.43%).77%(3.88%)9.93%(11.39%)6.35%8.92%(.34%)(12.30%)11.49%6.43%.11%(15.83%)2.69%(2.86%)5.83%(6.94%)(6.74%).51%1.41%(10.96%)(9.69%)2.72%(2.44%)14.86%
Equity to Common Shareholders YoY1,527,000,000$425,000,000$(9,000,000$)(1,104,000,000$)(1,120,000,000$)(525,000,000$)3,612,000,000$4,885,000,000$2,497,000,000$1,073,000,000$(625,000,000$)(1,073,000,000$)(1,121,000,000$)480,000,000$1,138,000,000$1,701,000,000$3,103,000,000$2,378,000,000$749,000,000$1,000,000$(1,101,000,000$)(1,239,000,000$)549,000,000$(897,000,000$)(64,000,000$)1,759,000,000$314,000,000$193,000,000$863,000,000$491,000,000$553,000,000$(18,000,000$)(1,224,000,000$)(2,525,000,000$)(1,657,000,000$)(280,000,000$)(1,847,000,000$)(1,310,000,000$)(1,941,000,000$)(2,901,000,000$)(3,773,000,000$)(3,306,000,000$)(4,052,000,000$)719,000,000$3,245,000,000$2,051,000,000$3,296,000,000$
Equity to Common Shareholders YoY%8.91%2.41%(.05%)(5.38%)(6.14%)(2.89%)22.73%31.27%15.85%6.28%(3.78%)(6.43%)(6.64%)2.89%7.40%11.35%22.52%16.70%5.12%.01%(7.40%)(8.01%)3.90%(5.65%)(.43%)12.82%2.28%1.23%6.13%3.71%4.19%(.12%)(8.00%)(16.03%)(11.13%)(1.75%)(10.77%)(7.68%)(11.54%)(15.35%)(18.03%)(16.23%)(19.41%)3.96%18.36%11.20%18.75%
Dividends Paid662,000,000$674,000,000$680,000,000$683,000,000$635,000,000$648,000,000$662,000,000$663,000,000$618,000,000$620,000,000$620,000,000$633,000,000$592,000,000$595,000,000$599,000,000$607,000,000$564,000,000$562,000,000$560,000,000$558,000,000$558,000,000$567,000,000$568,000,000$578,000,000$492,000,000$494,000,000$507,000,000$511,000,000$466,000,000$467,000,000$464,000,000$462,000,000$454,000,000$458,000,000$451,000,000$458,000,000$449,000,000$449,000,000$448,000,000$463,000,000$422,000,000$431,000,000$423,000,000$440,000,000$374,000,000$390,000,000$384,000,000$
Additional Paid-In Capital QoQ
Treasury Stock47,958,000,000$47,127,000,000$44,331,000,000$42,390,000,000$41,612,000,000$40,039,000,000$36,339,000,000$33,865,000,000$33,391,000,000$32,108,000,000$31,748,000,000$30,883,000,000$29,501,000,000$28,326,000,000$27,643,000,000$26,608,000,000$25,240,000,000$25,049,000,000$25,178,000,000$25,315,000,000$25,412,000,000$25,341,000,000$24,217,000,000$23,693,000,000$22,467,000,000$21,214,000,000$20,531,000,000$18,681,000,000$18,028,000,000$17,347,000,000$17,005,000,000$17,130,000,000$17,307,000,000$17,391,000,000$17,478,000,000$17,544,000,000$17,579,000,000$17,595,000,000$17,640,000,000$17,642,000,000$16,144,000,000$16,036,000,000$15,726,000,000$15,765,000,000$13,312,000,000$13,442,000,000$11,854,000,000$
Treasury Stock QoQ831,000,000$2,796,000,000$1,941,000,000$778,000,000$1,573,000,000$3,700,000,000$2,474,000,000$474,000,000$1,283,000,000$360,000,000$865,000,000$1,382,000,000$1,175,000,000$683,000,000$1,035,000,000$1,368,000,000$191,000,000$(129,000,000$)(137,000,000$)(97,000,000$)71,000,000$1,124,000,000$524,000,000$1,226,000,000$1,253,000,000$683,000,000$1,850,000,000$653,000,000$681,000,000$342,000,000$(125,000,000$)(177,000,000$)(84,000,000$)(87,000,000$)(66,000,000$)(35,000,000$)(16,000,000$)(45,000,000$)(2,000,000$)1,498,000,000$108,000,000$310,000,000$(39,000,000$)2,453,000,000$(130,000,000$)1,588,000,000$(60,000,000$)
Price to Sales3.61x3.54x2.90x2.49x2.70x2.89x2.46x2.73x2.25x2.09x1.96x1.92x2.10x1.53x1.76x2.27x2.19x2.17x2.60x2.94x2.37x1.85x1.47x1.25x1.52x1.29x1.40x1.43x1.41x1.77x1.68x1.93x2.20x1.87x
Price to Earnings24.17x23.69x19.37x15.86x16.23x17.76x14.80x16.27x14.57x15.28x15.19x16.62x18.59x11.76x14.11x18.38x17.23x20.40x27.16x36.82x32.99x24.39x16.57x12.05x13.40x11.77x12.42x12.25x12.19x23.85x25.90x39.55x124.33x83.54x
Price to Book12.22x11.98x9.80x8.72x8.98x9.77x9.51x10.37x7.72x6.79x6.96x6.51x7.84x5.55x6.05x6.98x6.77x6.29x7.06x7.61x6.43x5.39x4.98x4.49x5.58x4.74x5.24x5.04x5.32x5.70x5.43x6.42x6.81x4.69x
Goodwill5,331,000,000$5,270,000,000$5,241,000,000$5,317,000,000$5,264,000,000$5,277,000,000$5,308,000,000$5,268,000,000$5,293,000,000$5,309,000,000$5,288,000,000$6,092,000,000$6,195,000,000$6,293,000,000$6,324,000,000$6,353,000,000$6,372,000,000$6,343,000,000$6,394,000,000$6,304,000,000$6,192,000,000$6,140,000,000$6,196,000,000$6,142,000,000$6,211,000,000$6,191,000,000$6,217,000,000$6,233,000,000$6,249,000,000$6,376,000,000$6,200,000,000$6,196,000,000$6,142,000,000$6,051,000,000$6,020,000,000$6,725,000,000$6,677,000,000$6,710,000,000$6,615,000,000$6,546,000,000$6,550,000,000$6,493,000,000$6,694,000,000$6,801,000,000$6,969,000,000$6,986,000,000$6,956,000,000$
Goodwill QoQ%1.16%.55%(1.43%)1.01%(.25%)(.58%).76%(.47%)(.30%).40%(13.20%)(1.66%)(1.56%)(.49%)(.46%)(.30%).46%(.80%)1.43%1.81%.85%(.90%).88%(1.11%).32%(.42%)(.26%)(.26%)(1.99%)2.84%.07%.88%1.50%.52%(10.48%).72%(.49%)1.44%1.05%(.06%).88%(3.00%)(1.57%)(2.41%)(.24%).43%(.17%)
Goodwill YoY%1.27%(.13%)(1.26%).93%(.55%)(.60%).38%(13.53%)(14.56%)(15.64%)(16.38%)(4.11%)(2.78%)(.79%)(1.10%).78%2.91%3.31%3.20%2.64%(.31%)(.82%)(.34%)(1.46%)(.61%)(2.90%).27%.60%1.74%5.37%2.99%(7.87%)(8.01%)(9.82%)(9.00%)2.73%1.94%3.34%(1.18%)(3.75%)(6.01%)(7.06%)(3.77%)(2.40%)2.28%2.14%.20%
Other Intangible Assets321,000,000$361,000,000$399,000,000$448,000,000$488,000,000$516,000,000$564,000,000$604,000,000$630,000,000$694,000,000$758,000,000$806,000,000$889,000,000$967,000,000$1,042,000,000$1,121,000,000$1,176,000,000$1,246,000,000$1,308,000,000$1,363,000,000$1,420,000,000$1,478,000,000$1,565,000,000$1,630,000,000$1,733,000,000$1,807,000,000$1,897,000,000$1,976,000,000$2,039,000,000$2,163,000,000$2,111,000,000$2,175,000,000$2,232,000,000$2,287,000,000$2,349,000,000$2,453,000,000$2,652,000,000$2,741,000,000$2,821,000,000$2,841,000,000$2,863,000,000$2,890,000,000$3,076,000,000$3,210,000,000$3,398,000,000$3,509,000,000$3,596,000,000$
Other Intangible Assets QoQ(40,000,000$)(38,000,000$)(49,000,000$)(40,000,000$)(28,000,000$)(48,000,000$)(40,000,000$)(26,000,000$)(64,000,000$)(64,000,000$)(48,000,000$)(83,000,000$)(78,000,000$)(75,000,000$)(79,000,000$)(55,000,000$)(70,000,000$)(62,000,000$)(55,000,000$)(57,000,000$)(58,000,000$)(87,000,000$)(65,000,000$)(103,000,000$)(74,000,000$)(90,000,000$)(79,000,000$)(63,000,000$)(124,000,000$)52,000,000$(64,000,000$)(57,000,000$)(55,000,000$)(62,000,000$)(104,000,000$)(199,000,000$)(89,000,000$)(80,000,000$)(20,000,000$)(22,000,000$)(27,000,000$)(186,000,000$)(134,000,000$)(188,000,000$)(111,000,000$)(87,000,000$)(122,000,000$)
Amortization of Intangible Assets43,000,000$44,000,000$45,000,000$44,000,000$43,000,000$44,000,000$44,000,000$44,000,000$64,000,000$66,000,000$71,000,000$70,000,000$71,000,000$72,000,000$74,000,000$75,000,000$76,000,000$77,000,000$75,000,000$78,000,000$78,000,000$80,000,000$80,000,000$81,000,000$81,000,000$82,000,000$83,000,000$82,000,000$83,000,000$83,000,000$82,000,000$82,000,000$80,000,000$79,000,000$80,000,000$82,000,000$82,000,000$82,000,000$82,000,000$81,000,000$87,000,000$87,000,000$89,000,000$91,000,000$93,000,000$92,000,000$95,000,000$
Forward Price to Sales MRQ3.44x3.37x2.76x2.77x2.70x2.94x2.44x2.90x2.21x2.07x1.83x1.86x1.88x1.45x1.67x2.20x2.03x2.12x2.31x2.66x2.20x2.05x1.72x1.50x1.55x1.39x1.35x1.45x1.31x1.68x1.53x1.81x1.92x1.72x
Forward Price to Earnings MRQ26.17x25.65x20.97x19.67x15.69x19.24x15.20x16.01x14.07x12.46x10.86x15.21x21.43x10.62x14.25x19.42x13.18x18.41x21.10x20.67x31.70x30.27x37.45x14.64x18.59x11.90x12.03x10.36x17.87x13.12x11.88x13.23x-17.40x
Total Assets90,325,000,000$84,974,000,000$87,764,000,000$86,273,000,000$83,336,000,000$83,741,000,000$87,476,000,000$86,791,000,000$85,427,000,000$83,649,000,000$81,943,000,000$80,907,000,000$81,107,000,000$82,276,000,000$82,793,000,000$80,784,000,000$81,697,000,000$80,729,000,000$78,324,000,000$76,741,000,000$76,566,000,000$75,894,000,000$78,453,000,000$77,993,000,000$79,187,000,000$78,726,000,000$78,509,000,000$78,209,000,000$78,987,000,000$78,014,000,000$76,962,000,000$78,560,000,000$78,510,000,000$77,549,000,000$74,704,000,000$76,402,000,000$78,300,000,000$78,307,000,000$78,342,000,000$78,969,000,000$82,242,000,000$82,490,000,000$84,498,000,000$84,488,000,000$87,827,000,000$84,397,000,000$84,896,000,000$
Total Assets QoQ5,351,000,000$(2,790,000,000$)1,491,000,000$2,937,000,000$(405,000,000$)(3,735,000,000$)685,000,000$1,364,000,000$1,778,000,000$1,706,000,000$1,036,000,000$(200,000,000$)(1,169,000,000$)(517,000,000$)2,009,000,000$(913,000,000$)968,000,000$2,405,000,000$1,583,000,000$175,000,000$672,000,000$(2,559,000,000$)460,000,000$(1,194,000,000$)461,000,000$217,000,000$300,000,000$(778,000,000$)973,000,000$1,052,000,000$(1,598,000,000$)50,000,000$961,000,000$2,845,000,000$(1,698,000,000$)(1,898,000,000$)(7,000,000$)(35,000,000$)(627,000,000$)(3,273,000,000$)(248,000,000$)(2,191,000,000$)10,000,000$(3,339,000,000$)3,430,000,000$(499,000,000$)(2,376,000,000$)
Total Assets YoY6,989,000,000$1,233,000,000$288,000,000$(518,000,000$)(2,091,000,000$)92,000,000$5,533,000,000$5,884,000,000$4,320,000,000$1,373,000,000$(850,000,000$)123,000,000$(590,000,000$)1,547,000,000$4,469,000,000$4,043,000,000$5,131,000,000$4,835,000,000$(129,000,000$)(1,252,000,000$)(2,621,000,000$)(2,832,000,000$)(56,000,000$)(216,000,000$)200,000,000$712,000,000$1,547,000,000$(351,000,000$)477,000,000$465,000,000$2,258,000,000$2,158,000,000$210,000,000$(758,000,000$)(3,638,000,000$)(2,567,000,000$)(3,942,000,000$)(4,183,000,000$)(6,339,000,000$)(5,519,000,000$)(5,585,000,000$)(1,907,000,000$)(398,000,000$)(2,784,000,000$)452,000,000$(4,346,000,000$)(4,074,000,000$)
Total Liabilities71,662,000,000$66,904,000,000$68,270,000,000$66,870,000,000$66,200,000,000$66,096,000,000$67,973,000,000$66,284,000,000$67,171,000,000$65,479,000,000$66,052,000,000$65,285,000,000$65,348,000,000$65,179,000,000$66,277,000,000$64,089,000,000$64,817,000,000$64,112,000,000$62,946,000,000$61,747,000,000$62,789,000,000$61,655,000,000$63,824,000,000$63,000,000,000$64,309,000,000$63,248,000,000$64,429,000,000$62,319,000,000$64,045,000,000$62,742,000,000$63,196,000,000$62,863,000,000$64,431,000,000$63,889,000,000$61,491,000,000$60,687,000,000$62,997,000,000$62,554,000,000$63,457,000,000$63,001,000,000$65,081,000,000$65,452,000,000$67,855,000,000$65,592,000,000$66,904,000,000$64,028,000,000$64,018,000,000$
Total Liabilities QoQ4,758,000,000$(1,366,000,000$)1,400,000,000$670,000,000$104,000,000$(1,877,000,000$)1,689,000,000$(887,000,000$)1,692,000,000$(573,000,000$)767,000,000$(63,000,000$)169,000,000$(1,098,000,000$)2,188,000,000$(728,000,000$)705,000,000$1,166,000,000$1,199,000,000$(1,042,000,000$)1,134,000,000$(2,169,000,000$)824,000,000$(1,309,000,000$)1,061,000,000$(1,181,000,000$)2,110,000,000$(1,726,000,000$)1,303,000,000$(454,000,000$)333,000,000$(1,568,000,000$)542,000,000$2,398,000,000$804,000,000$(2,310,000,000$)443,000,000$(903,000,000$)456,000,000$(2,080,000,000$)(371,000,000$)(2,403,000,000$)2,263,000,000$(1,312,000,000$)2,876,000,000$10,000,000$(5,077,000,000$)
Total Liabilities YoY5,462,000,000$808,000,000$297,000,000$586,000,000$(971,000,000$)617,000,000$1,921,000,000$999,000,000$1,823,000,000$300,000,000$(225,000,000$)1,196,000,000$531,000,000$1,067,000,000$3,331,000,000$2,342,000,000$2,028,000,000$2,457,000,000$(878,000,000$)(1,253,000,000$)(1,520,000,000$)(1,593,000,000$)(605,000,000$)681,000,000$264,000,000$506,000,000$1,233,000,000$(544,000,000$)(386,000,000$)(1,147,000,000$)1,705,000,000$2,176,000,000$1,434,000,000$1,335,000,000$(1,966,000,000$)(2,314,000,000$)(2,084,000,000$)(2,898,000,000$)(4,398,000,000$)(2,591,000,000$)(1,823,000,000$)1,424,000,000$3,837,000,000$(3,503,000,000$)(2,793,000,000$)(6,397,000,000$)(7,370,000,000$)
Current Ratio1.34x1.32x1.42x1.40x1.28x1.35x1.35x1.45x1.33x1.43x1.39x1.41x1.45x1.44x1.46x1.61x1.56x1.60x1.53x1.54x1.50x1.42x1.47x1.44x1.43x1.43x1.37x1.48x1.37x1.36x1.35x1.44x1.31x1.29x1.22x1.27x1.24x1.29x1.28x1.37x1.49x1.45x1.39x1.42x1.39x1.39x1.40x
Total Current Assets46,755,000,000$43,019,000,000$45,682,000,000$44,946,000,000$43,096,000,000$43,664,000,000$46,949,000,000$48,005,000,000$47,000,000,000$45,660,000,000$43,785,000,000$42,577,000,000$41,982,000,000$42,570,000,000$43,455,000,000$41,893,000,000$42,946,000,000$42,581,000,000$39,464,000,000$38,534,000,000$37,862,000,000$37,586,000,000$39,193,000,000$39,160,000,000$39,789,000,000$39,126,000,000$38,603,000,000$38,454,000,000$38,641,000,000$37,357,000,000$36,244,000,000$37,185,000,000$36,991,000,000$35,548,000,000$31,967,000,000$31,999,000,000$33,606,000,000$33,748,000,000$33,508,000,000$35,280,000,000$38,227,000,000$38,491,000,000$38,867,000,000$39,042,000,000$41,276,000,000$37,968,000,000$38,335,000,000$
Total Current Assets QoQ3,736,000,000$(2,663,000,000$)736,000,000$1,850,000,000$(568,000,000$)(3,285,000,000$)(1,056,000,000$)1,005,000,000$1,340,000,000$1,875,000,000$1,208,000,000$595,000,000$(588,000,000$)(885,000,000$)1,562,000,000$(1,053,000,000$)365,000,000$3,117,000,000$930,000,000$672,000,000$276,000,000$(1,607,000,000$)33,000,000$(629,000,000$)663,000,000$523,000,000$149,000,000$(187,000,000$)1,284,000,000$1,113,000,000$(941,000,000$)194,000,000$1,443,000,000$3,581,000,000$(32,000,000$)(1,607,000,000$)(142,000,000$)240,000,000$(1,772,000,000$)(2,947,000,000$)(264,000,000$)(376,000,000$)(175,000,000$)(2,234,000,000$)3,308,000,000$(367,000,000$)(1,753,000,000$)
Total Current Liabilities34,934,000,000$32,595,000,000$32,272,000,000$32,218,000,000$33,564,000,000$32,371,000,000$34,728,000,000$33,124,000,000$35,314,000,000$31,842,000,000$31,531,000,000$30,202,000,000$28,963,000,000$29,532,000,000$29,847,000,000$25,976,000,000$27,508,000,000$26,578,000,000$25,717,000,000$24,978,000,000$25,231,000,000$26,516,000,000$26,621,000,000$27,201,000,000$27,735,000,000$27,388,000,000$28,218,000,000$26,033,000,000$28,300,000,000$27,402,000,000$26,931,000,000$25,903,000,000$28,133,000,000$27,635,000,000$26,132,000,000$25,290,000,000$27,183,000,000$26,215,000,000$26,242,000,000$25,833,000,000$25,606,000,000$26,566,000,000$27,877,000,000$27,589,000,000$29,741,000,000$27,295,000,000$27,297,000,000$
Total Current Liabilities QoQ2,339,000,000$323,000,000$54,000,000$(1,346,000,000$)1,193,000,000$(2,357,000,000$)1,604,000,000$(2,190,000,000$)3,472,000,000$311,000,000$1,329,000,000$1,239,000,000$(569,000,000$)(315,000,000$)3,871,000,000$(1,532,000,000$)930,000,000$861,000,000$739,000,000$(253,000,000$)(1,285,000,000$)(105,000,000$)(580,000,000$)(534,000,000$)347,000,000$(830,000,000$)2,185,000,000$(2,267,000,000$)898,000,000$471,000,000$1,028,000,000$(2,230,000,000$)498,000,000$1,503,000,000$842,000,000$(1,893,000,000$)968,000,000$(27,000,000$)409,000,000$227,000,000$(960,000,000$)(1,311,000,000$)288,000,000$(2,152,000,000$)2,446,000,000$(2,000,000$)(1,822,000,000$)
Debt to Asset Ratio.79x.79x.78x.78x.79x.79x.78x.76x.79x.78x.81x.81x.81x.79x.80x.79x.79x.79x.80x.80x.82x.81x.81x.81x.81x.80x.82x.80x.81x.80x.82x.80x.82x.82x.82x.79x.80x.80x.81x.80x.79x.79x.80x.78x.76x.76x.75x
Long Term Debt27,351,000,000$24,472,000,000$25,714,000,000$26,033,000,000$25,999,000,000$26,281,000,000$25,000,000,000$23,847,000,000$22,818,000,000$25,169,000,000$27,784,000,000$26,719,000,000$
Long Term Debt QoQ
Long Term Debt YoY2,879,000,000$(1,242,000,000$)(319,000,000$)34,000,000$(282,000,000$)1,281,000,000$1,153,000,000$1,029,000,000$(2,351,000,000$)(2,615,000,000$)1,065,000,000$(1,033,000,000$)
Capital Lease Obligations602,000,000$574,000,000$579,000,000$634,000,000$640,000,000$667,000,000$701,000,000$
Interest Expenses
Cash and Cash Equivalents5,442,000,000$3,562,000,000$6,889,000,000$5,638,000,000$4,341,000,000$4,959,000,000$6,978,000,000$6,545,000,000$7,387,000,000$6,789,000,000$7,004,000,000$6,346,000,000$6,014,000,000$6,526,000,000$9,254,000,000$9,446,000,000$9,352,000,000$
Cash and Cash Equivalents QoQ1,880,000,000$(3,327,000,000$)1,251,000,000$1,297,000,000$(618,000,000$)(2,019,000,000$)433,000,000$(842,000,000$)598,000,000$(215,000,000$)658,000,000$332,000,000$(512,000,000$)(2,728,000,000$)(192,000,000$)
Cash and Cash Equivalents YoY1,101,000,000$(1,397,000,000$)(89,000,000$)(907,000,000$)(3,046,000,000$)(1,830,000,000$)(26,000,000$)199,000,000$1,373,000,000$263,000,000$(2,250,000,000$)(3,100,000,000$)(98,000,000$)
Interest Income